SYMPHONY
|
SYMPHONY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,203 Cr | ₹1,231 Cr | ₹1,088 Cr | ₹1,002 Cr | ₹1,173 Cr |
Sales | ₹1,201 Cr | ₹1,227 Cr | ₹1,084 Cr | ₹1,000 Cr | ₹1,171 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.44 Cr | ₹3.72 Cr | ₹4.16 Cr | ₹2.56 Cr | ₹2.44 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,156 Cr | ₹1,188 Cr | ₹1,039 Cr | ₹900 Cr | ₹1,103 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹16 Cr | ₹-76 Cr | ₹-40 Cr | ₹-0.72 Cr | ₹-6.76 Cr |
Raw Material Consumed | ₹584 Cr | ₹743 Cr | ₹611 Cr | ₹498 Cr | ₹590 Cr |
Opening Raw Materials | ₹47 Cr | ₹46 Cr | ₹31 Cr | ₹31 Cr | ₹40 Cr |
Purchases Raw Materials | ₹132 Cr | ₹177 Cr | ₹213 Cr | ₹238 Cr | ₹254 Cr |
Closing Raw Materials | ₹44 Cr | ₹47 Cr | ₹46 Cr | ₹31 Cr | ₹31 Cr |
Other Direct Purchases / Brought in cost | ₹449 Cr | ₹566 Cr | ₹413 Cr | ₹260 Cr | ₹328 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.77 Cr | ₹1.04 Cr | ₹0.54 Cr | ₹0.69 Cr | ₹1.62 Cr |
Electricity & Power | ₹0.77 Cr | ₹1.04 Cr | ₹0.54 Cr | ₹0.69 Cr | ₹1.62 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹121 Cr | ₹124 Cr | ₹116 Cr | ₹103 Cr | ₹113 Cr |
Salaries, Wages & Bonus | ₹106 Cr | ₹111 Cr | ₹105 Cr | ₹92 Cr | ₹99 Cr |
Contributions to EPF & Pension Funds | ₹12 Cr | ₹9.36 Cr | ₹8.67 Cr | ₹8.34 Cr | ₹12 Cr |
Workmen and Staff Welfare Expenses | ₹1.34 Cr | ₹1.56 Cr | ₹1.06 Cr | ₹1.01 Cr | ₹1.31 Cr |
Other Employees Cost | ₹1.88 Cr | ₹1.67 Cr | ₹1.53 Cr | ₹1.48 Cr | - |
Other Manufacturing Expenses | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹15 Cr | ₹18 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹11 Cr | ₹11 Cr | ₹8.86 Cr | ₹13 Cr | ₹15 Cr |
Repairs and Maintenance | ₹2.53 Cr | ₹3.39 Cr | ₹2.24 Cr | ₹2.12 Cr | ₹2.28 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.74 Cr | ₹0.42 Cr | ₹0.12 Cr | ₹0.15 Cr | ₹0.39 Cr |
General and Administration Expenses | ₹68 Cr | ₹58 Cr | ₹50 Cr | ₹46 Cr | ₹51 Cr |
Rent , Rates & Taxes | ₹11 Cr | ₹9.18 Cr | ₹7.24 Cr | ₹6.31 Cr | ₹5.69 Cr |
Insurance | ₹6.36 Cr | ₹5.50 Cr | ₹5.69 Cr | ₹5.66 Cr | ₹5.18 Cr |
Printing and stationery | ₹0.46 Cr | ₹0.90 Cr | ₹0.88 Cr | ₹0.50 Cr | ₹0.93 Cr |
Professional and legal fees | ₹9.38 Cr | ₹7.24 Cr | ₹9.31 Cr | ₹9.09 Cr | ₹12 Cr |
Traveling and conveyance | ₹14 Cr | ₹14 Cr | ₹9.23 Cr | ₹4.86 Cr | ₹11 Cr |
Other Administration | ₹27 Cr | ₹21 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr |
Selling and Distribution Expenses | ₹172 Cr | ₹180 Cr | ₹124 Cr | ₹90 Cr | ₹113 Cr |
Advertisement & Sales Promotion | ₹67 Cr | ₹79 Cr | ₹46 Cr | ₹25 Cr | ₹45 Cr |
Sales Commissions & Incentives | ₹5.41 Cr | ₹5.21 Cr | ₹10.00 Cr | ₹12 Cr | ₹7.33 Cr |
Freight and Forwarding | ₹69 Cr | ₹61 Cr | ₹47 Cr | ₹39 Cr | ₹41 Cr |
Handling and Clearing Charges | ₹2.14 Cr | ₹1.96 Cr | ₹1.49 Cr | ₹1.22 Cr | ₹1.28 Cr |
Other Selling Expenses | ₹29 Cr | ₹33 Cr | ₹20 Cr | ₹13 Cr | ₹18 Cr |
Miscellaneous Expenses | ₹7.42 Cr | ₹3.28 Cr | ₹3.29 Cr | ₹7.84 Cr | ₹10 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.33 Cr | ₹0.01 Cr | ₹0.01 Cr | - | - |
Losson foreign exchange fluctuations | ₹1.95 Cr | - | - | ₹3.38 Cr | - |
Losson sale of non-trade current investments | - | ₹0.05 Cr | - | - | ₹2.22 Cr |
Other Miscellaneous Expenses | ₹5.14 Cr | ₹3.22 Cr | ₹3.28 Cr | ₹4.46 Cr | ₹8.12 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹986 Cr | ₹1,048 Cr | ₹877 Cr | ₹759 Cr | ₹889 Cr |
Operating Profit (Excl OI) | ₹170 Cr | ₹140 Cr | ₹162 Cr | ₹141 Cr | ₹213 Cr |
Other Income | ₹51 Cr | ₹50 Cr | ₹40 Cr | ₹31 Cr | ₹55 Cr |
Interest Received | ₹18 Cr | ₹20 Cr | ₹8.91 Cr | ₹9.03 Cr | ₹14 Cr |
Dividend Received | - | - | - | - | ₹8.18 Cr |
Profit on sale of Fixed Assets | ₹4.34 Cr | - | - | ₹0.09 Cr | ₹0.57 Cr |
Profits on sale of Investments | ₹15 Cr | ₹8.36 Cr | ₹8.26 Cr | ₹9.29 Cr | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | ₹6.96 Cr | ₹2.32 Cr | - | ₹8.77 Cr |
Others | ₹13 Cr | ₹15 Cr | ₹20 Cr | ₹13 Cr | ₹24 Cr |
Operating Profit | ₹221 Cr | ₹190 Cr | ₹202 Cr | ₹172 Cr | ₹268 Cr |
Interest | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹12 Cr | ₹13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.85 Cr | ₹7.46 Cr | ₹6.95 Cr | ₹8.88 Cr | ₹8.84 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.56 Cr | ₹1.41 Cr | ₹1.43 Cr | ₹1.70 Cr | ₹1.89 Cr |
Other Interest | ₹6.57 Cr | ₹2.77 Cr | ₹1.97 Cr | ₹1.83 Cr | ₹1.84 Cr |
PBDT | ₹209 Cr | ₹178 Cr | ₹192 Cr | ₹160 Cr | ₹256 Cr |
Depreciation | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹21 Cr | ₹21 Cr |
Profit Before Taxation & Exceptional Items | ₹183 Cr | ₹152 Cr | ₹168 Cr | ₹138 Cr | ₹234 Cr |
Exceptional Income / Expenses | ₹-2.46 Cr | - | - | ₹-7.16 Cr | ₹-4.00 Cr |
Profit Before Tax | ₹181 Cr | ₹152 Cr | ₹168 Cr | ₹131 Cr | ₹230 Cr |
Provision for Tax | ₹33 Cr | ₹36 Cr | ₹47 Cr | ₹24 Cr | ₹49 Cr |
Current Income Tax | ₹48 Cr | ₹51 Cr | ₹35 Cr | ₹36 Cr | ₹56 Cr |
Deferred Tax | ₹-15 Cr | ₹-15 Cr | ₹11 Cr | ₹-11 Cr | ₹-7.53 Cr |
Other taxes | ₹-0.07 Cr | ₹-0.05 Cr | ₹0.72 Cr | ₹-0.90 Cr | - |
Profit After Tax | ₹148 Cr | ₹116 Cr | ₹121 Cr | ₹107 Cr | ₹182 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | ₹0.54 Cr | ₹-0.55 Cr | ₹-0.04 Cr | ₹-0.32 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹148 Cr | ₹116 Cr | ₹120 Cr | ₹107 Cr | ₹181 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹807 Cr | ₹761 Cr | ₹689 Cr | ₹589 Cr | ₹615 Cr |
Appropriations | ₹955 Cr | ₹877 Cr | ₹810 Cr | ₹696 Cr | ₹796 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹33 Cr |
Other Appropriation | ₹254 Cr | ₹43 Cr | ₹28 Cr | ₹-0.30 Cr | ₹13 Cr |
Equity Dividend % | ₹650.00 | ₹250.00 | ₹450.00 | ₹250.00 | ₹1,150.00 |
Earnings Per Share | ₹21.48 | ₹16.64 | ₹17.20 | ₹15.35 | ₹25.94 |
Adjusted EPS | ₹21.48 | ₹16.64 | ₹17.20 | ₹15.35 | ₹25.94 |
Compare Income Statement of peers of SYMPHONY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SYMPHONY | ₹8,710.5 Cr | -0.5% | -3.2% | 38.1% | Stock Analytics | |
CROMPTON GREAVES CONSUMER ELECTRICALS | ₹22,106.3 Cr | 1.1% | -8.6% | 14.6% | Stock Analytics | |
WHIRLPOOL OF INDIA | ₹16,013.1 Cr | -22.4% | -30.4% | 18.4% | Stock Analytics | |
EUREKA FORBES | ₹10,045.4 Cr | -4.2% | -11% | 8.9% | Stock Analytics | |
TTK PRESTIGE | ₹9,831.0 Cr | -7.5% | -11% | -8.3% | Stock Analytics | |
BAJAJ ELECTRICALS | ₹7,965.0 Cr | 3.5% | -9.8% | -34.7% | Stock Analytics |
SYMPHONY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SYMPHONY | -0.5% |
-3.2% |
38.1% |
SENSEX | 0.3% |
-1.8% |
8.6% |
You may also like the below Video Courses